XPOF Valuations

Quarterly trend of key valuation metrics

Metric	Current (TTM) TTM Baseline	Q2 '26 30.06.2026	Q1 '26 31.03.2026	Q4 '25 31.12.2025
Market & Enterprise Value
Market Cap	245.11M EUR	292M EUR	251.71M EUR	290.16M EUR
Enterprise Value	666.25M EUR	803.51M EUR	762.34M EUR	781.18M EUR
Valuation Multiples
Trailing P/E	--	--	--	--
Forward P/E	7.62x	--	--	--
Price to Sales	0.85x	1.01x	0.84x	1.22x
Price to Book	--	--	--	--
EV/Revenue	2.31x	2.79x	2.55x	3.28x
EV/EBITDA	8.07x	14.87x	11.01x	13.82x
Price to FCF (P/FCF)	6.2x	--	--	15.96x
EV/FCF	16.85x	--	--	42.97x
FCF Yield	16.13%	-3.28%	-1.72%	6.27%